206.7
Revenue¥M
257.1
257.1
255.5
255.8
260.2
255.7
255.6
257.2
255.8
253.0
220.9
(0.56%)
(0.35%)
83
14.43
Revenue growth%
1.06
0.40
0.40
0.40
3.32
3.73
6.61
7.83
7.42
9.26
25.07
7.42
3.53
79
15.62
Gross margin%
3.28
5.26
5.14
2.41
4.28
2.22
2.28
0.40
0.40
3.13
25.64
2.22
2.77
77
18.33
Operating margin%
18.86
19.35
21.14
22.91
23.79
21.54
21.98
23.35
23.30
22.83
27.28
22.83
22.41
21
5.79
Net margin%
18.24
19.37
18.65
16.50
17.70
17.71
18.16
18.69
20.77
20.30
2.41
18.69
18.45
63
20.92
P/E ratio (avg)x
9.987
10.15
9.979
11.90
12.14
11.67
11.66
12.24
12.67
12.24
26.03
12.24
11.79
27
6.477
EV/EBITx
11.25
12.32
13.10
12.83
12.96
11.70
11.33
10.08
11.04
9.766
36.09
11.04
11.51
22
26.98
FCF yield (avg)%
7.22
7.55
8.02
6.72
9.46
7.75
5.75
6.20
4.34
1.35
29.74
5.75
6.97
28
14.49
FCF margin%
13.23
10.27
9.87
11.27
8.82
6.06
8.33
6.01
4.68
1.68
17.02
6.01
8.58
34
1.023
FCF / Net incomex
1.538
1.670
1.471
1.296
1.176
1.200
1.271
1.107
1.104
1.044
1.341
1.107
1.236
89
4.11
ROIC%
30.65
32.03
33.70
36.62
35.83
36.76
37.23
36.48
36.68
39.66
19.05
36.76
36.55
31
24.82
Return on equity%
9.75
8.28
7.02
6.69
4.20
2.79
4.27
3.09
6.03
6.58
10.72
4.27
6.30
42
13.82
Return on assets%
11.26
9.15
9.67
11.80
13.12
15.55
13.08
12.21
14.49
15.63
26.52
14.49
12.65
32
0.06
EPS¥
0.13
0.14
0.16
0.17
0.19
0.19
0.18
0.18
0.21
0.24
0.07
5.27%
5.15%
—
13.45
EPS growth%
4.76
2.35
2.63
3.63
2.68
5.26
6.26
4.11
4.67
3.89
27.05
4.67
4.00
65
0.09
Bookvalue per sh¥
0.13
0.11
0.10
0.11
0.11
0.11
0.09
0.09
0.09
0.09
0.07
(3.10%)
(2.78%)
—
0.07
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(1.47%)
(1.73%)
—
0.10
Dividend per sh¥
0.10
0.10
0.11
0.12
0.13
0.14
0.17
0.18
0.19
0.20
0.12
8.75%
8.54%
—
17.34
Div yield (avg)%
14.39
12.89
10.16
8.11
9.79
9.49
11.28
13.73
12.73
11.80
18.55
11.80
11.54
31
5.61
Payout ratio%
21.65
20.20
19.77
20.93
21.66
23.65
22.61
21.55
19.54
22.17
19.43
22.17
21.60
75
436.0
Shares (diluted)M
591.7
602.8
549.5
491.0
550.9
547.6
547.0
492.7
478.5
524.9
445.7
(0.96%)
(0.16%)
18
3.44
Buyback yield%
23.53
20.91
19.35
20.71
19.85
16.95
18.90
21.00
21.43
21.72
28.58
21.00
20.81
15
0.394
D/E ratiox
0.339
0.364
0.393
0.385
0.381
0.412
0.438
0.413
0.381
0.353
0.886
0.412
0.383
37
224.9
Enterprise value¥M
51.71
56.29
50.97
54.09
52.06
48.55
52.70
56.23
52.04
46.99
102.4
(2.03%)
(0.08%)
32
64.50
LT debt¥M
236.7
219.2
209.0
209.6
203.9
234.9
227.9
253.3
275.0
301.8
93.62
8.16%
1.84%
69
Revenue
¥253.0M
(0.35%)
1.00×
Cost of revenue
¥162.8M
(0.21%)
1.01×
Operating expenses
¥27.44M
0.40%
1.08×
Property and equipment
16.01%
Return on capital
222.62%
Spread over hurdle
214.50%